Valuation Yageo Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-08	Yageo's Sales Jump 48% in May	MT
06-01	Yageo Unit to Pay 1.12 Billion Mexican Pesos Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	235,875	188,191	250,238	278,103	475,028	2,148,936	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	352.38%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	2,189,500	2,149,822	2,106,312
Change	-	-16.2%	35.95%	13.64%	51.27%	304.09%	-1.81%	-2.02%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	56.8x	38.2x	26.4x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	10.4x	8.38x	6.66x
PEG	-	-0.4x	-4.38x	1.58x	1x	1x	0.8x	0.6x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	12.3x	9.46x	7.68x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	12.5x	9.46x	7.53x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	38.1x	25.4x	18.1x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	46.4x	29.4x	20.5x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	60.3x	38.2x	25.4x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	1.66%	2.62%	3.94%
Dividend per Share ²	2.629	2.092	4.185	5	6	7.11	10.87	14.86
Rate of return	2.09%	2.22%	3.35%	3.7%	2.6%	0.68%	1.04%	1.42%
EPS ²	11.91	9.041	8.746	9.532	11.51	18.39	27.33	39.56
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	38.7%	39.8%	37.6%
Net sales ¹	106,539	121,087	107,609	121,667	132,930	175,350	227,162	279,662
EBITDA ¹	34,950	36,676	28,760	32,609	39,635	57,518	84,654	116,229
EBIT ¹	29,074	28,988	20,472	23,386	29,801	47,158	73,135	102,796
Net income ¹	22,903	22,730	17,469	19,356	23,634	37,415	56,768	85,542
Net Debt ¹	40,802	43,660	64,964	80,093	66,811	40,564	886.1	-42,624
Reference price ²	126.05	94.36	124.91	135.25	231.00	1,045.00	1,045.00	1,045.00
Nbr of stocks (in thousands)	1,871,260	1,994,301	2,003,308	2,056,215	2,056,398	2,056,398	-	-
Announcement Date	3/17/22	3/29/23	2/29/24	3/25/25	2/26/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMPHENOL CORPORATION	35.77x	6.39x	19.91x	0.62%	202B
MURATA MANUFACTURING CO., LTD.	60.59x	9.68x	31.68x	0.62%	125B
HON HAI PRECISION INDUSTRY CO., LTD.	13.76x	0.29x	6.64x	3.73%	106B
EOPTOLINK TECHNOLOGY INC., LTD.	36.55x	13.69x	27.32x	0.36%	108B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	110.65x	10.69x	52.52x	0.15%	95.76B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.47x	1.31x	14.48x	0.45%	73.12B
COHERENT CORP.	82.21x	9.7x	41.2x	0.01%	65.22B
TE CONNECTIVITY PLC	18.26x	3.14x	11.88x	1.51%	57.63B
CHAOZHOU THREE-CIRCLE (GROUP) CO.,LTD.	71.36x	22.65x	58.36x	0.42%	40.91B
Average	50.18x	8.62x	29.33x	0.87%	97.09B
Weighted average by Cap.	47.83x	7.87x	26.89x	0.9%